| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 16 650.00 | | 16 650.00 | 16 650.00 |
AR Technical installations, industrial equipment and tools | 5 128.00 | 4 797.00 | 330.00 | 5 128.00 |
AT Other tangible assets | 7 165.00 | 6 665.00 | 500.00 | 7 165.00 |
BH Other financial assets | 2 500.00 | | 2 500.00 | 2 500.00 |
BJ TOTAL (I) | 31 443.00 | 11 463.00 | 19 980.00 | 31 443.00 |
BL Raw materials, supplies | 521.00 | | 521.00 | 521.00 |
BT Goods | 32.00 | | 32.00 | 32.00 |
BZ Other receivables | 2 671.00 | | 2 671.00 | 2 671.00 |
CF Cash and cash equivalents | 9 013.00 | | 9 013.00 | 9 013.00 |
CH Prepaid expenses | 508.00 | | 508.00 | 508.00 |
CJ TOTAL (II) | 12 745.00 | | 12 745.00 | 12 745.00 |
CO Grand total (0 to V) | 44 188.00 | 11 463.00 | 32 726.00 | 44 188.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 19 014.00 | 25 971.00 | | 19 014.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 077.00 | -6 957.00 | | -4 077.00 |
DL TOTAL (I) | 16 037.00 | 20 114.00 | | 16 037.00 |
DX Trade payables and related accounts | 4 239.00 | 4 983.00 | | 4 239.00 |
DY Tax and social security liabilities | 12 449.00 | 5 048.00 | | 12 449.00 |
EC TOTAL (IV) | 16 689.00 | 10 032.00 | | 16 689.00 |
EE Grand total (I to V) | 32 726.00 | 30 145.00 | | 32 726.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 4 569.00 | | 4 569.00 | 4 569.00 |
FD Production sold - goods | 100 135.00 | | 100 135.00 | 100 135.00 |
FJ Net sales | 104 703.00 | | 104 703.00 | 104 703.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 104 707.00 | |
FS Purchases of goods (including customs duties) | | | 1 804.00 | |
FT Inventory change (goods) | | | -14.00 | |
FU Purchases of raw materials and other supplies | | | 27 745.00 | |
FV Inventory change (raw materials and supplies) | | | -20.00 | |
FW Other purchases and external expenses | | | 21 716.00 | |
FX Taxes, duties, and similar payments | | | 2 638.00 | |
FY Salaries and Wages | | | 47 058.00 | |
FZ Social Security Contributions | | | 7 344.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 260.00 | |
GE Other Expenses | | | 253.00 | |
GF Total Operating Expenses (II) | | | 108 784.00 | |
GG - OPERATING RESULT (I - II) | | | -4 077.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 077.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 104 707.00 | 80 413.00 | | 104 707.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 108 784.00 | 87 369.00 | | 108 784.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 077.00 | -6 957.00 | | -4 077.00 |
